Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $738K |
| Matchday Revenue | $57K |
| Sponsorship | $24K |
| Merchandising | $219K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $536K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$2.7M |
$1.7M |
$988K |
$13.8M |
| Aug 2027 |
$2.6M |
$1.7M |
$968K |
$12.8M |
| Jul 2027 |
$2.5M |
$1.6M |
$982K |
$11.8M |
| Jun 2027 |
$2.8M |
$1.7M |
$1.1M |
$10.8M |
| May 2027 |
$2.5M |
$2.0M |
$568K |
$9.7M |
| Apr 2027 |
$2.5M |
$1.4M |
$1.1M |
$9.2M |
| Mar 2027 |
$2.7M |
$1.4M |
$1.3M |
$8.1M |
| Feb 2027 |
$2.5M |
$1.4M |
$1.2M |
$6.8M |
| Jan 2027 |
$2.6M |
$1.4M |
$1.2M |
$5.6M |
| Dec 2026 |
$2.6M |
$1.4M |
$1.2M |
$4.5M |
| Nov 2026 |
$3.2M |
$1.4M |
$1.9M |
$3.3M |
| Oct 2026 |
$2.5M |
$2.6M |
$-24K |
$1.4M |